AOI.TO
Africa Oil Corp
Price:  
2.32 
CAD
Volume:  
284,400.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AOI.TO WACC - Weighted Average Cost of Capital

The WACC of Africa Oil Corp (AOI.TO) is 7.1%.

The Cost of Equity of Africa Oil Corp (AOI.TO) is 10.60%.
The Cost of Debt of Africa Oil Corp (AOI.TO) is 5.00%.

Range Selected
Cost of equity 7.30% - 13.90% 10.60%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.5% - 8.8% 7.1%
WACC

AOI.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.79 1.57
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 13.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.5% 8.8%
Selected WACC 7.1%